[AYS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 54.71%
YoY- 62.6%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 398,096 350,889 9,699 162,030 130,742 98,844 100,882 29.85%
PBT 16,578 16,297 3,088 25,076 20,261 16,633 18,769 -2.33%
Tax -4,562 -4,259 -817 -6,676 -5,068 -4,999 -5,990 -5.05%
NP 12,016 12,038 2,271 18,400 15,193 11,634 12,779 -1.16%
-
NP to SH 12,023 12,085 2,271 18,271 11,237 11,194 12,007 0.02%
-
Tax Rate 27.52% 26.13% 26.46% 26.62% 25.01% 30.05% 31.91% -
Total Cost 386,080 338,851 7,428 143,630 115,549 87,210 88,103 32.46%
-
Net Worth 124,690 6,016,994 0 198,449 184,999 174,585 163,883 -5.06%
Dividend
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 124,690 6,016,994 0 198,449 184,999 174,585 163,883 -5.06%
NOSH 6,809 363,564 357,972 342,153 342,591 342,324 334,456 -52.34%
Ratio Analysis
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.02% 3.43% 23.41% 11.36% 11.62% 11.77% 12.67% -
ROE 9.64% 0.20% 0.00% 9.21% 6.07% 6.41% 7.33% -
Per Share
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5,845.78 96.51 2.71 47.36 38.16 28.87 30.16 172.45%
EPS 176.55 177.46 0.52 5.34 3.28 3.27 3.59 109.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.31 16.55 0.00 0.58 0.54 0.51 0.49 99.18%
Adjusted Per Share Value based on latest NOSH - 341,851
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 95.03 83.77 2.32 38.68 31.21 23.60 24.08 29.85%
EPS 2.87 2.88 0.54 4.36 2.68 2.67 2.87 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2977 14.3639 0.00 0.4737 0.4416 0.4168 0.3912 -5.06%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/12/11 30/12/10 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 2.47 2.20 2.08 2.50 2.25 1.68 -
P/RPS 0.00 2.56 81.20 4.39 6.55 7.79 5.57 -
P/EPS 0.00 74.31 346.78 38.95 76.22 68.81 46.80 -
EY 0.00 1.35 0.29 2.57 1.31 1.45 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.15 0.00 3.59 4.63 4.41 3.43 -62.43%
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/05/12 23/02/11 30/11/10 24/11/09 27/11/08 28/11/07 27/11/06 -
Price 0.31 1.00 2.43 2.07 1.83 2.30 1.92 -
P/RPS 0.00 1.04 89.69 4.37 4.80 7.97 6.37 -
P/EPS 0.00 30.08 383.03 38.76 55.79 70.34 53.48 -
EY 0.00 3.32 0.26 2.58 1.79 1.42 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.06 0.00 3.57 3.39 4.51 3.92 -63.37%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment